Brunel International NV
AEX:BRNL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its 3-Year Average (9.4), the stock would be worth €3.53 (50% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 18.8 | €7.04 |
0%
|
| 3-Year Average | 9.4 | €3.53 |
-50%
|
| 5-Year Average | 9.4 | €3.53 |
-50%
|
| Industry Average | 16 | €6 |
-15%
|
| Country Average | 15.6 | €5.84 |
-17%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
€343.7m
|
/ |
Jan 2026
€19.4m
|
= |
|
|
€343.7m
|
/ |
Dec 2026
€50.7m
|
= |
|
|
€343.7m
|
/ |
Dec 2027
€63.6m
|
= |
|
|
€343.7m
|
/ |
Dec 2028
€74.5m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| NL |
|
Brunel International NV
AEX:BRNL
|
354.3m EUR | 18.8 | 116.1 | |
| JP |
|
Recruit Holdings Co Ltd
TSE:6098
|
10.6T JPY | 18.3 | 25.5 | |
| NL |
R
|
Randstad NV
AEX:RAND
|
4.3B EUR | 10.1 | 14.6 | |
| CN |
5
|
51job Inc
F:IWQ
|
3.9B EUR | 39.9 | 49 | |
| CH |
A
|
Adecco Group AG
SIX:ADEN
|
3.3B CHF | 9.9 | 12.4 | |
| US |
R
|
Robert Half Inc
SWB:RHJ
|
3.5B EUR | 47.7 | 30.9 | |
| PL |
B
|
Benefit Systems SA
WSE:BFT
|
12.7B PLN | 19.9 | 22.7 | |
| JP |
P
|
Persol Holdings Co Ltd
TSE:2181
|
537.6B JPY | 7.8 | 13.7 | |
| US |
|
Korn Ferry
NYSE:KFY
|
3.4B USD | 7.3 | 12.8 | |
| JP |
|
TechnoPro Holdings Inc
TSE:6028
|
502.9B JPY | 19.2 | 30.7 | |
| US |
|
Robert Half International Inc
NYSE:RHI
|
2.8B USD | 29.3 | 20.4 |
Market Distribution
| Min | 0 |
| 30th Percentile | 12.2 |
| Median | 15.6 |
| 70th Percentile | 20.9 |
| Max | 706 |
Other Multiples
Brunel International NV
Glance View
Brunel International NV engages in the provision of secondment, project management, recruitment, and consultancy services. The company is headquartered in Amsterdam, Noord-Holland and currently employs 12,246 full-time employees. The firm is a provider of staffing and placement services primarily in the segments, such as Engineering, Energy, Information and Communications Technology (ICT). The company offers staffing, project management, recruitment and consultancy services. The firm concentrates its activities on such markets as mining, utilities, biotechnology, finance, automotive, shipbuilding, electronics, aerospace, building and construction, rail, among others. The company operates over 100 branches in such countries as Angola, Azerbaijan, Chad, the Czech Republic, Russia, among others and provides its services to customers in over 40 countries worldwide.
